Structure of the amount per month paid

Table specification

Month	Date	Amortization	Interest (%)	Loan to pay	Loan paid	Loan paid (%)	Interest	Amortization (%)	Pay per month
22	Jul 2020	2’583	1.38	1’495’757	54’243	3.5	1’720.12	2.07226	4’303.12
21	Jun 2020	2’583	1.38	1’498’340	51’660	3.3	1’723.09	2.06869	4’306.09
20	Maj 2020	2’583	1.38	1’500’923	49’077	3.2	1’726.06	2.06513	4’309.06
19	Apr 2020	2’583	1.38	1’503’506	46’494	3.0	1’729.03	2.06158	4’312.03
18	Mar 2020	2’583	1.38	1’506’089	43’911	2.8	1’732.00	2.05805	4’315.00
17	Feb 2020	2’583	1.38	1’508’672	41’328	2.7	1’734.97	2.05452	4’317.97
16	Jan 2020	2’583	1.38	1’511’255	38’745	2.5	1’737.94	2.05101	4’320.94
15	Dec 2019	2’583	1.38	1’513’838	36’162	2.3	1’740.91	2.04751	4’323.91
14	Nov 2019	2’583	1.38	1’516’421	33’579	2.2	1’743.88	2.04402	4’326.88
13	Okt 2019	2’583	1.38	1’519’004	30’996	2.0	1’746.85	2.04055	4’329.85
12	Sep 2019	2’583	1.38	1’521’587	28’413	1.8	1’749.83	2.03708	4’332.83
11	Aug 2019	2’583	1.38	1’524’170	25’830	1.7	1’752.80	2.03363	4’335.80
10	Jul 2019	2’583	1.38	1’526’753	23’247	1.5	1’755.77	2.03019	4’338.77
9	Jun 2019	2’583	1.38	1’529’336	20’664	1.3	1’758.74	2.02676	4’341.74
8	Maj 2019	2’583	1.38	1’531’919	18’081	1.2	1’761.71	2.02334	4’344.71
7	Apr 2019	2’583	1.38	1’534’502	15’498	1.0	1’764.68	2.01994	4’347.68
6	Mar 2019	2’583	1.38	1’537’085	12’915	0.8	1’767.65	2.01654	4’350.65
5	Feb 2019	2’583	1.38	1’539’668	10’332	0.7	1’770.62	2.01316	4’353.62
4	Jan 2019	2’583	1.38	1’542’251	7’749	0.5	1’773.59	2.00979	4’356.59
3	Dec 2018	2’583	1.38	1’544’834	5’166	0.3	1’776.56	2.00643	4’359.56
2	Nov 2018	2’583	1.38	1’547’417	2’583	0.2	1’779.53	2.00308	4’362.53
1	Okt 2018	2’583	1.38	1’550’000	0	0.0	1’782.50	1.99974	4’365.50

Loan paid (Percentage)

Summary costs and possible gains (assuming 30% tax on the gain)

Month	Estimated value	Down payment	Loan	Loan left	Loan paid	Gain
22	2’000’000	450’000	1’550’000	1’495’757	54’243	504’243
22	2’020’000	450’000	1’550’000	1’495’757	54’243	518’243
22	2’040’000	450’000	1’550’000	1’495’757	54’243	532’243
22	2’060’000	450’000	1’550’000	1’495’757	54’243	546’243
22	2’080’000	450’000	1’550’000	1’495’757	54’243	560’243
22	2’100’000	450’000	1’550’000	1’495’757	54’243	574’243
22	2’120’000	450’000	1’550’000	1’495’757	54’243	588’243
22	2’140’000	450’000	1’550’000	1’495’757	54’243	602’243

Bostadsmarknaden